Investor Deal Tools
Analyze deals with cash flow, cap rate, DSCR, BRRRR, and comparison tools.
Monthly NCF
$1,104
positive
DSCR
1.59x
qualifies
CAP Rate
9.9%
strong
Total Upfront
$84,600
down + close + reno
Strong Deal
Property Info
$
$
Income
$
Monthly Expenses
Deal Summary
Purchase Price$360,000
Mortgage Amount$288,000
Down Payment$72,000
Closing Costs$12,600
Reno Estimated$0
Total Upfront Required$84,600
LTV Ratio80.0%
Year 1 Income & Expenses
Annual Gross Rent$57,600
Annual Operating Expenses$21,936
NOI$35,664
Annual Debt Service$22,416
Annual Net Cash Flow$13,248
Monthly Net Cash Flow$1,104
Key Metrics
DSCR1.59x
CAP Rate9.9%
Gross Rental Yield16.0%
Expense Ratio38.1%
5-Year Projection
| Yr | Value | NCF/mo | DSCR | Return if Sold |
|---|---|---|---|---|
| 1 | $388,800 | $1,289 | 1.69x | $12,429 |
| 2 | $419,904 | $1,485 | 1.79x | $45,261 |
| 3 | $453,496 | $1,691 | 1.91x | $80,686 |
| 4 | $489,776 | $1,909 | 2.02x | $118,907 |
| 5 | $528,958 | $2,139 | 2.15x | $160,148 |
Find properties to analyze
Browse our MLS listings and use these tools to evaluate investment opportunities.
Browse Investment Properties